Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.51% first-year return on $301k initial cash invested.
-15.51%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$5,691
Rent
-$3,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,691
Total Expenses
$9,586
Mortgage P&I
118%
$6,703
Property Taxes
7%
$400
Home Insurance
8%
$472
HOA
1%
$75
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626